Example Rental
Class B-, built in the mid 1980s, we did some internal modernizing and a new roof
4954 S Germantown Rd Memphis, Tennessee 38141
-
3 Beds
-
2.0 Baths
-
1,643 Sqft
-
-2.01% Cash on Cash
Cost & Income
Levered Cash Return
Not including any appreciation
-
Appraised Value
-
$215,566
-
Loan (75% LTV)
-
$161,675
-
LTC %
-
66%
-
Cash In
-
$83,138
-
Yield on Cash
-
0.79%
-
Net Operating Income
-
$8,741
-
Debt Service (P&I)
-
($10,412)
-
Cash Flow -2.01%
-
$-1,671
-
Principal Paydown 2.80%
-
$2,328
-
Total Income
-
$657

-
Estimated Value
-
$215,566
-
Value Over Cost
-
$-29,246
-
Initial Capital Gain
-
-11.95%
Interested in investing with us?